Highlights

[MFCB] YoY Quarter Result on 2020-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     41.68%    YoY -     266.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 181,255 159,050 218,941 333,467 197,575 147,884 179,030 0.21%
  YoY % 13.96% -27.35% -34.34% 68.78% 33.60% -17.40% -
  Horiz. % 101.24% 88.84% 122.29% 186.26% 110.36% 82.60% 100.00%
PBT 97,335 30,039 51,361 66,076 47,993 34,376 40,837 15.56%
  YoY % 224.03% -41.51% -22.27% 37.68% 39.61% -15.82% -
  Horiz. % 238.35% 73.56% 125.77% 161.80% 117.52% 84.18% 100.00%
Tax -2,002 -5,558 -8,174 -15,806 -11,651 -8,129 -12,944 -26.71%
  YoY % 63.98% 32.00% 48.29% -35.66% -43.33% 37.20% -
  Horiz. % 15.47% 42.94% 63.15% 122.11% 90.01% 62.80% 100.00%
NP 95,333 24,481 43,187 50,270 36,342 26,247 27,893 22.71%
  YoY % 289.42% -43.31% -14.09% 38.32% 38.46% -5.90% -
  Horiz. % 341.78% 87.77% 154.83% 180.22% 130.29% 94.10% 100.00%
NP to SH 81,331 22,213 28,437 39,390 26,653 17,600 17,510 29.14%
  YoY % 266.14% -21.89% -27.81% 47.79% 51.44% 0.51% -
  Horiz. % 464.48% 126.86% 162.40% 224.96% 152.22% 100.51% 100.00%
Tax Rate 2.06 % 18.50 % 15.91 % 23.92 % 24.28 % 23.65 % 31.70 % -36.57%
  YoY % -88.86% 16.28% -33.49% -1.48% 2.66% -25.39% -
  Horiz. % 6.50% 58.36% 50.19% 75.46% 76.59% 74.61% 100.00%
Total Cost 85,922 134,569 175,754 283,197 161,233 121,637 151,137 -8.98%
  YoY % -36.15% -23.43% -37.94% 75.64% 32.55% -19.52% -
  Horiz. % 56.85% 89.04% 116.29% 187.38% 106.68% 80.48% 100.00%
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.43% 9.83% -
  Horiz. % 244.93% 200.83% 185.39% 178.32% 125.68% 109.83% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 25,775 - 7,808 7,626 6,241 6,675 - -
  YoY % 0.00% 0.00% 2.38% 22.18% -6.49% 0.00% -
  Horiz. % 386.15% 0.00% 116.97% 114.25% 93.51% 100.00% -
Div Payout % 31.69 % - % 27.46 % 19.36 % 23.42 % 37.93 % - % -
  YoY % 0.00% 0.00% 41.84% -17.34% -38.25% 0.00% -
  Horiz. % 83.55% 0.00% 72.40% 51.04% 61.75% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.43% 9.83% -
  Horiz. % 244.93% 200.83% 185.39% 178.32% 125.68% 109.83% 100.00%
NOSH 429,596 397,546 390,407 381,316 312,096 222,503 222,773 11.56%
  YoY % 8.06% 1.83% 2.38% 22.18% 40.27% -0.12% -
  Horiz. % 192.84% 178.45% 175.25% 171.17% 140.10% 99.88% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 52.60 % 15.39 % 19.73 % 15.07 % 18.39 % 17.75 % 15.58 % 22.46%
  YoY % 241.78% -22.00% 30.92% -18.05% 3.61% 13.93% -
  Horiz. % 337.61% 98.78% 126.64% 96.73% 118.04% 113.93% 100.00%
ROE 4.79 % 1.60 % 2.21 % 3.19 % 3.06 % 2.31 % 2.53 % 11.21%
  YoY % 199.38% -27.60% -30.72% 4.25% 32.47% -8.70% -
  Horiz. % 189.33% 63.24% 87.35% 126.09% 120.95% 91.30% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.19 40.01 56.08 87.45 63.31 66.46 80.36 -10.17%
  YoY % 5.45% -28.66% -35.87% 38.13% -4.74% -17.30% -
  Horiz. % 52.50% 49.79% 69.79% 108.82% 78.78% 82.70% 100.00%
EPS 18.93 5.59 7.28 10.33 8.54 7.91 7.86 15.76%
  YoY % 238.64% -23.21% -29.53% 20.96% 7.96% 0.64% -
  Horiz. % 240.84% 71.12% 92.62% 131.42% 108.65% 100.64% 100.00%
DPS 6.00 0.00 2.00 2.00 2.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 200.00% 0.00% 66.67% 66.67% 66.67% 100.00% -
NAPS 3.9500 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 4.06%
  YoY % 12.86% 6.38% 1.54% 16.13% -18.42% 9.97% -
  Horiz. % 127.01% 112.54% 105.79% 104.18% 89.71% 109.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 36.68 32.18 44.30 67.48 39.98 29.93 36.23 0.21%
  YoY % 13.98% -27.36% -34.35% 68.78% 33.58% -17.39% -
  Horiz. % 101.24% 88.82% 122.27% 186.25% 110.35% 82.61% 100.00%
EPS 16.46 4.49 5.75 7.97 5.39 3.56 3.54 29.16%
  YoY % 266.59% -21.91% -27.85% 47.87% 51.40% 0.56% -
  Horiz. % 464.97% 126.84% 162.43% 225.14% 152.26% 100.56% 100.00%
DPS 5.22 0.00 1.58 1.54 1.26 1.35 0.00 -
  YoY % 0.00% 0.00% 2.60% 22.22% -6.67% 0.00% -
  Horiz. % 386.67% 0.00% 117.04% 114.07% 93.33% 100.00% -
NAPS 3.4338 2.8156 2.5992 2.5001 1.7620 1.5399 1.4020 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.42% 9.84% -
  Horiz. % 244.92% 200.83% 185.39% 178.32% 125.68% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 6.2800 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 -
P/RPS 14.88 8.62 6.49 4.51 2.78 3.40 2.79 32.15%
  YoY % 72.62% 32.82% 43.90% 62.23% -18.24% 21.86% -
  Horiz. % 533.33% 308.96% 232.62% 161.65% 99.64% 121.86% 100.00%
P/EPS 33.17 61.74 49.97 38.14 20.61 28.57 28.50 2.56%
  YoY % -46.27% 23.55% 31.02% 85.06% -27.86% 0.25% -
  Horiz. % 116.39% 216.63% 175.33% 133.82% 72.32% 100.25% 100.00%
EY 3.01 1.62 2.00 2.62 4.85 3.50 3.51 -2.53%
  YoY % 85.80% -19.00% -23.66% -45.98% 38.57% -0.28% -
  Horiz. % 85.75% 46.15% 56.98% 74.64% 138.18% 99.72% 100.00%
DY 0.96 0.00 0.55 0.51 1.14 1.33 0.00 -
  YoY % 0.00% 0.00% 7.84% -55.26% -14.29% 0.00% -
  Horiz. % 72.18% 0.00% 41.35% 38.35% 85.71% 100.00% -
P/NAPS 1.59 0.99 1.11 1.22 0.63 0.66 0.72 14.10%
  YoY % 60.61% -10.81% -9.02% 93.65% -4.55% -8.33% -
  Horiz. % 220.83% 137.50% 154.17% 169.44% 87.50% 91.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 -
Price 7.0400 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 -
P/RPS 16.69 9.57 6.29 4.04 3.25 3.01 2.82 34.46%
  YoY % 74.40% 52.15% 55.69% 24.31% 7.97% 6.74% -
  Horiz. % 591.84% 339.36% 223.05% 143.26% 115.25% 106.74% 100.00%
P/EPS 37.19 68.55 48.46 34.17 24.12 25.28 28.88 4.30%
  YoY % -45.75% 41.46% 41.82% 41.67% -4.59% -12.47% -
  Horiz. % 128.77% 237.36% 167.80% 118.32% 83.52% 87.53% 100.00%
EY 2.69 1.46 2.06 2.93 4.15 3.96 3.46 -4.10%
  YoY % 84.25% -29.13% -29.69% -29.40% 4.80% 14.45% -
  Horiz. % 77.75% 42.20% 59.54% 84.68% 119.94% 114.45% 100.00%
DY 0.85 0.00 0.57 0.57 0.97 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% -41.24% -35.33% 0.00% -
  Horiz. % 56.67% 0.00% 38.00% 38.00% 64.67% 100.00% -
P/NAPS 1.78 1.09 1.07 1.09 0.74 0.58 0.73 16.00%
  YoY % 63.30% 1.87% -1.83% 47.30% 27.59% -20.55% -
  Horiz. % 243.84% 149.32% 146.58% 149.32% 101.37% 79.45% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS